In: Accounting
Percy Productions has three models: D, E, and F. The following information is available:
? | Model D | Model E | Model F |
Sales revenue | $65,000 | $37,000 | $24,000 |
Variable expenses | $35,000 | $15,000 | $14,000 |
Contribution margin | $30,000 | $22,000 | $10,000 |
Fixed expenses | $16,000 | $16,000 | $16,000 |
Operating income (loss) | $14,000 | $6000 | -$6000 |
Percy Productions is thinking of discontinuing model F because it is reporting an operating loss. All fixed costs are unavoidable. Assume Percy Productions is able to increase the sales revenue of product F to $32,000 with no change in volume of units sold and no change in variable costs or fixed costs. What effect will this have on operating income?
Decrease $24,000 |
||
Increase $24,000 |
||
Increase $11,000 |
||
Decrease $11,000 |
Correct answer------------Decrease by $10,000
It seems like none of the options are correct. I have solved answer on the basis of the data and not considered options.
Working
Situation before discontinuing F | ||||
Model D | Model E | Model F | TOTAL | |
Sales revenue | $65,000.00 | $ 37,000.00 | $ 24,000.00 | $ 126,000.00 |
Variable expenses | $35,000.00 | $ 15,000.00 | $ 14,000.00 | $ 64,000.00 |
Contribution margin | $30,000.00 | $ 22,000.00 | $ 10,000.00 | $ 62,000.00 |
Fixed expenses | $16,000.00 | $ 16,000.00 | $ 16,000.00 | $ 48,000.00 |
Operating income (loss) | $14,000.00 | $ 6,000.00 | $ (6,000.00) | $ 14,000.00 |
.
Situation After discontinuing F | ||||
Model D | Model E | Model F | TOTAL | |
Sales revenue | $65,000.00 | $ 37,000.00 | $ 102,000.00 | |
Variable expenses | $35,000.00 | $ 15,000.00 | $ 50,000.00 | |
Contribution margin | $30,000.00 | $ 22,000.00 | $ - | $ 52,000.00 |
Fixed expenses | $16,000.00 | $ 16,000.00 | $ 16,000.00 | $ 48,000.00 |
Operating income (loss) | $14,000.00 | $ 6,000.00 | $ (16,000.00) | $ 4,000.00 |
Total income before Discontinuing F | $ 14,000.00 |
Total income after Discontinuing F | $ 22,000.00 |
Net decrease in income | -$ 8,000.00 |